$3,723,000
NAL Estimated Property Value1902 Forest Trl, Austin, TX, 78703
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesOven, Dishwasher, Disposal, Refrigerator, Wine Refrigerator
FlooringCarpet, Tile, Wood
Exterior
Exterior FeaturesNone
Lot Size10,106 sqft
Building Information
Year Built2019
Stories2
Roof Type112
Garage Spaces2
Land Information
APN01160609180000
Lot Number3A
SubdivisionWestfield A
Land UseResidential
Legal DescriptionLOT 3A BLK 17 RESUB OF PART OF LOT 3 WESTFIELD A
Census Tract001605
Assessed Land Value$879,362
Assessed Improvement Value$2,743,888
Assessment Year2025
About this property
Nalle Custom Homes latest beauty! A RARE opportunity for Tarrytown buyers looking for a large custom home with 5 beds on a very deep lot with a price tag under 3 million! Custom designed by Nalle and features floor to ceiling windows, a 2 car garage, garage apt for guests and Sub zero and Wolf appliance package. Professionally designed interior selections and a lot deep enough to feature a backyard oasis. The privacy is unmatched! Don’t delay there aren’t any like this for sale!Guest Accommodations: Yes Restrictions: Yes Sprinkler Sys:Yes
Investor Tools
$3,723,000
Estimated Property Value
$1,791,241Estimated Mortgage Balance
$1,931,759Estimated Equity
50% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$22,338 /month
Positive
Cash Flow Estimate:
$7,446 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$6,645/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$61,127
$3,623,250
2025
$879,362
$2,743,888
$3,623,250
No
Tax History
Year
Tax Paid
Assessed Value
2024
$61,127
$3,623,250
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Midfirst Bank
Commercial
$2,000,000
No
First
Dec 23, 2020
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$1,791,241
$1,832,009
50%
48%
$11,992/mo
